Highlights

[IGBB] YoY TTM Result on 2019-06-30 [#2]

Stock [IGBB]: IGB BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -3.35%    YoY -     41.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 984,773 1,251,797 1,365,142 1,236,277 1,215,870 1,208,932 1,309,194 -4.63%
  YoY % -21.33% -8.30% 10.42% 1.68% 0.57% -7.66% -
  Horiz. % 75.22% 95.62% 104.27% 94.43% 92.87% 92.34% 100.00%
PBT 136,121 318,574 479,283 451,811 553,708 339,905 427,834 -17.36%
  YoY % -57.27% -33.53% 6.08% -18.40% 62.90% -20.55% -
  Horiz. % 31.82% 74.46% 112.03% 105.60% 129.42% 79.45% 100.00%
Tax -54,451 -61,352 -87,180 -106,246 -61,960 -70,044 -111,477 -11.25%
  YoY % 11.25% 29.63% 17.95% -71.48% 11.54% 37.17% -
  Horiz. % 48.85% 55.04% 78.20% 95.31% 55.58% 62.83% 100.00%
NP 81,670 257,222 392,103 345,565 491,748 269,861 316,357 -20.19%
  YoY % -68.25% -34.40% 13.47% -29.73% 82.22% -14.70% -
  Horiz. % 25.82% 81.31% 123.94% 109.23% 155.44% 85.30% 100.00%
NP to SH -6,691 129,060 242,604 171,000 231,572 103,668 116,322 -
  YoY % -105.18% -46.80% 41.87% -26.16% 123.38% -10.88% -
  Horiz. % -5.75% 110.95% 208.56% 147.01% 199.08% 89.12% 100.00%
Tax Rate 40.00 % 19.26 % 18.19 % 23.52 % 11.19 % 20.61 % 26.06 % 7.40%
  YoY % 107.68% 5.88% -22.66% 110.19% -45.71% -20.91% -
  Horiz. % 153.49% 73.91% 69.80% 90.25% 42.94% 79.09% 100.00%
Total Cost 903,103 994,575 973,039 890,712 724,122 939,071 992,837 -1.57%
  YoY % -9.20% 2.21% 9.24% 23.01% -22.89% -5.42% -
  Horiz. % 90.96% 100.18% 98.01% 89.71% 72.93% 94.58% 100.00%
Net Worth 3,586,826 3,356,198 3,507,183 3,137,001 2,652,767 2,424,173 2,371,788 7.13%
  YoY % 6.87% -4.31% 11.80% 18.25% 9.43% 2.21% -
  Horiz. % 151.23% 141.50% 147.87% 132.26% 111.85% 102.21% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 0 16,356 20,439 13,050 12,168 12,151 12,163 -
  YoY % 0.00% -19.98% 56.62% 7.25% 0.14% -0.10% -
  Horiz. % 0.00% 134.48% 168.05% 107.30% 100.05% 99.90% 100.00%
Div Payout % - % 12.67 % 8.43 % 7.63 % 5.25 % 11.72 % 10.46 % -
  YoY % 0.00% 50.30% 10.48% 45.33% -55.20% 12.05% -
  Horiz. % 0.00% 121.13% 80.59% 72.94% 50.19% 112.05% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,586,826 3,356,198 3,507,183 3,137,001 2,652,767 2,424,173 2,371,788 7.13%
  YoY % 6.87% -4.31% 11.80% 18.25% 9.43% 2.21% -
  Horiz. % 151.23% 141.50% 147.87% 132.26% 111.85% 102.21% 100.00%
NOSH 884,326 817,827 681,324 652,536 608,433 607,562 608,150 6.43%
  YoY % 8.13% 20.03% 4.41% 7.25% 0.14% -0.10% -
  Horiz. % 145.41% 134.48% 112.03% 107.30% 100.05% 99.90% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.29 % 20.55 % 28.72 % 27.95 % 40.44 % 22.32 % 24.16 % -16.32%
  YoY % -59.66% -28.45% 2.75% -30.89% 81.18% -7.62% -
  Horiz. % 34.31% 85.06% 118.87% 115.69% 167.38% 92.38% 100.00%
ROE -0.19 % 3.85 % 6.92 % 5.45 % 8.73 % 4.28 % 4.90 % -
  YoY % -104.94% -44.36% 26.97% -37.57% 103.97% -12.65% -
  Horiz. % -3.88% 78.57% 141.22% 111.22% 178.16% 87.35% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 111.36 153.06 200.37 189.46 199.84 198.98 215.27 -10.39%
  YoY % -27.24% -23.61% 5.76% -5.19% 0.43% -7.57% -
  Horiz. % 51.73% 71.10% 93.08% 88.01% 92.83% 92.43% 100.00%
EPS -0.76 15.78 35.61 26.21 38.06 17.06 19.13 -
  YoY % -104.82% -55.69% 35.86% -31.14% 123.09% -10.82% -
  Horiz. % -3.97% 82.49% 186.15% 137.01% 198.95% 89.18% 100.00%
DPS 0.00 2.00 3.00 2.00 2.00 2.00 2.00 -
  YoY % 0.00% -33.33% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 150.00% 100.00% 100.00% 100.00% 100.00%
NAPS 4.0560 4.1038 5.1476 4.8074 4.3600 3.9900 3.9000 0.66%
  YoY % -1.16% -20.28% 7.08% 10.26% 9.27% 2.31% -
  Horiz. % 104.00% 105.23% 131.99% 123.27% 111.79% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 905,350
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 108.77 138.27 150.79 136.55 134.30 133.53 144.61 -4.63%
  YoY % -21.34% -8.30% 10.43% 1.68% 0.58% -7.66% -
  Horiz. % 75.22% 95.62% 104.27% 94.43% 92.87% 92.34% 100.00%
EPS -0.74 14.26 26.80 18.89 25.58 11.45 12.85 -
  YoY % -105.19% -46.79% 41.87% -26.15% 123.41% -10.89% -
  Horiz. % -5.76% 110.97% 208.56% 147.00% 199.07% 89.11% 100.00%
DPS 0.00 1.81 2.26 1.44 1.34 1.34 1.34 -
  YoY % 0.00% -19.91% 56.94% 7.46% 0.00% 0.00% -
  Horiz. % 0.00% 135.07% 168.66% 107.46% 100.00% 100.00% 100.00%
NAPS 3.9618 3.7071 3.8738 3.4650 2.9301 2.6776 2.6197 7.13%
  YoY % 6.87% -4.30% 11.80% 18.26% 9.43% 2.21% -
  Horiz. % 151.23% 141.51% 147.87% 132.27% 111.85% 102.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.0500 2.6700 2.8000 2.9200 2.9000 2.6400 2.2300 -
P/RPS 1.84 1.74 1.40 1.54 1.45 1.33 1.04 9.97%
  YoY % 5.75% 24.29% -9.09% 6.21% 9.02% 27.88% -
  Horiz. % 176.92% 167.31% 134.62% 148.08% 139.42% 127.88% 100.00%
P/EPS -270.94 16.92 7.86 11.14 7.62 15.47 11.66 -
  YoY % -1,701.30% 115.27% -29.44% 46.19% -50.74% 32.68% -
  Horiz. % -2,323.67% 145.11% 67.41% 95.54% 65.35% 132.68% 100.00%
EY -0.37 5.91 12.72 8.97 13.12 6.46 8.58 -
  YoY % -106.26% -53.54% 41.81% -31.63% 103.10% -24.71% -
  Horiz. % -4.31% 68.88% 148.25% 104.55% 152.91% 75.29% 100.00%
DY 0.00 0.75 1.07 0.68 0.69 0.76 0.90 -
  YoY % 0.00% -29.91% 57.35% -1.45% -9.21% -15.56% -
  Horiz. % 0.00% 83.33% 118.89% 75.56% 76.67% 84.44% 100.00%
P/NAPS 0.51 0.65 0.54 0.61 0.67 0.66 0.57 -1.84%
  YoY % -21.54% 20.37% -11.48% -8.96% 1.52% 15.79% -
  Horiz. % 89.47% 114.04% 94.74% 107.02% 117.54% 115.79% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 26/08/20 27/08/19 30/08/18 23/08/17 26/08/16 19/08/15 -
Price 1.9600 2.6200 2.7500 2.8000 2.6700 2.5900 2.1500 -
P/RPS 1.76 1.71 1.37 1.48 1.34 1.30 1.00 9.87%
  YoY % 2.92% 24.82% -7.43% 10.45% 3.08% 30.00% -
  Horiz. % 176.00% 171.00% 137.00% 148.00% 134.00% 130.00% 100.00%
P/EPS -259.05 16.60 7.72 10.68 7.02 15.18 11.24 -
  YoY % -1,660.54% 115.03% -27.72% 52.14% -53.75% 35.05% -
  Horiz. % -2,304.72% 147.69% 68.68% 95.02% 62.46% 135.05% 100.00%
EY -0.39 6.02 12.95 9.36 14.25 6.59 8.90 -
  YoY % -106.48% -53.51% 38.35% -34.32% 116.24% -25.96% -
  Horiz. % -4.38% 67.64% 145.51% 105.17% 160.11% 74.04% 100.00%
DY 0.00 0.76 1.09 0.71 0.75 0.77 0.93 -
  YoY % 0.00% -30.28% 53.52% -5.33% -2.60% -17.20% -
  Horiz. % 0.00% 81.72% 117.20% 76.34% 80.65% 82.80% 100.00%
P/NAPS 0.48 0.64 0.53 0.58 0.61 0.65 0.55 -2.24%
  YoY % -25.00% 20.75% -8.62% -4.92% -6.15% 18.18% -
  Horiz. % 87.27% 116.36% 96.36% 105.45% 110.91% 118.18% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS